Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 129.5 | 127.1 | 278.7 | 834.9 | 478.1 | 234.4 | 241.2 | 239.7 | 275.6 | 1,112.2 |
| Growth | −1.9% | +119.3% | +199.6% | −42.7% | −51.0% | +2.9% | −0.6% | +15.0% | +303.5% | |
| Operating income | −11.5 | −89.8 | −47.1 | 368.7 | −178.6 | −171.6 | −131.1 | −88.3 | −188.3 | 295.0 |
| Net income | 54.0 | −115.7 | −29.3 | 149.8 | −305.4 | −103.2 | −218.0 | 211.7 | 74.1 | 320.9 |
| Growth | −314.2% | −303.8% | −65.0% | +333.1% | ||||||
| EPS, diluted | 1.14 | −2.34 | −0.56 | 2.49 | −4.69 | −1.58 | −3.32 | 3.21 | 1.12 | 4.87 |
| Growth | −305.3% | −288.4% | −65.1% | +334.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −8.9% | −70.7% | −16.9% | 44.2% | −37.4% | −73.2% | −54.3% | −36.8% | −68.3% | 26.5% |
| Net margin | 41.7% | −91.0% | −10.5% | 17.9% | −63.9% | −44.0% | −90.4% | 88.3% | 26.9% | 28.9% |
| Free cash flow margin | 181.4% | −119.9% | −54.9% | 381.6% | −98.3% | −238.1% | −218.8% | −177.2% | −122.2% | −24.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 239.4 | −147.0 | −142.5 | 3,208.6 | −427.3 | −503.8 | −500.5 | −406.0 | −320.0 | −257.5 |
| Capital expenditure | −4.5 | −5.3 | −10.4 | −22.4 | −42.5 | −54.2 | −27.4 | −18.7 | −16.7 | −13.7 |
| Free cash flow | 234.9 | −152.3 | −152.9 | 3,186.2 | −469.9 | −558.0 | −527.9 | −424.7 | −336.7 | −271.2 |
| Growth | −164.8% | −114.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 973.2 | 1,151.2 | 1,290.8 | 1,861.6 | 2,135.2 | 2,233.4 | 508.1 | 166.8 | 64.2 | 87.9 |
| Shareholders’ equity | 758.7 | 1,012.0 | 1,214.2 | 2,875.7 | 2,670.4 | 2,643.4 | 2,526.0 | 2,795.6 | 2,896.9 | 3,235.9 |
In millions of EUR, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 973.2 | 1,151.2 | 1,290.8 | 1,861.6 | 2,135.2 | 2,233.4 | 508.1 | 166.8 | 64.2 | 87.9 | |
| 9.7 | 28.0 | 18.6 | 54.0 | 148.4 | 111.3 | 40.4 | 28.4 | 47.5 | 20.7 | |
| 0.3 | 0.3 | 0.3 | 0.3 | 0.0 | 20.6 | 52.9 | 74.0 | 51.2 | 22.5 | |
| 15.0 | 16.7 | 23.1 | 40.7 | 68.3 | 105.7 | 126.7 | 111.2 | 105.4 | 71.9 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 69.8 | 69.6 | 70.0 | n/a | |
| 1,083.3 | 1,286.3 | 1,439.5 | 6,068.6 | 5,717.7 | 5,193.2 | 4,734.4 | 4,357.4 | 4,135.7 | 3,406.5 | |
| Growth | +18.7% | +11.9% | +321.6% | −5.8% | −9.2% | −8.8% | −8.0% | −5.1% | −17.6% | |
| Liabilities | ||||||||||
| 324.6 | 274.3 | 225.2 | 3,193.0 | 3,047.4 | 2,549.8 | 2,208.3 | 1,561.8 | 1,238.8 | 170.7 | |
| Equity | ||||||||||
| −112.3 | −211.4 | −297.8 | −109.2 | −334.7 | −367.2 | −496.7 | −228.3 | −134.3 | 210.6 | |
| 758.7 | 1,012.0 | 1,214.2 | 2,875.7 | 2,670.4 | 2,643.4 | 2,526.0 | 2,795.6 | 2,896.9 | 3,235.9 | |
| Growth | +33.4% | +20.0% | +136.8% | −7.1% | −1.0% | −4.4% | +10.7% | +3.6% | +11.7% | |
| Per share and net cash | ||||||||||
| n/a | 50.9 | 54.5 | 64.7 | 65.4 | 65.6 | 65.8 | 65.9 | 65.9 | 65.9 | |
| calc | n/a | 19.87 | 22.29 | 44.47 | 40.82 | 40.32 | 38.37 | 42.42 | 43.96 | 49.10 |
Lines marked calc are worked out here from filed figures; point at one for how. Shown in EUR as filed; the screener converts to dollars.